| Operating Activities |
|
|
|
|
|
| Depreciation, Depletion & Amortization |
88.14 M |
48.90 M |
33.39 M |
23.09 M |
16.16 M |
| Depreciation & Depletion |
88.14 M |
48.85 M |
33.32 M |
22.95 M |
16.12 M |
| Amortization of Intangible Assets |
52,000.00 |
65,000.00 |
142,157.00 |
39,341.00 |
— |
| Deferred Income Taxes and Investment Tax credity |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Deferred Income Taxes |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Income Tax Credit |
— |
— |
— |
— |
— |
| Other Cash Flow |
176.52 M |
7.97 M |
2.94 M |
938,345.00 |
816,104.00 |
| Funds from Operations |
199.61 M |
102.41 M |
101.17 M |
40.83 M |
15.31 M |
| Extraordinary Items & Discontinued Operations |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Funds from/for Other Operating Activities |
-13.22 M |
13.04 M |
-4.09 M |
-7.04 M |
-10.44 M |
| Incline (Decline) in Receivables |
-24.87 M |
9.69 M |
-13.54 M |
-11.68 M |
-11.10 M |
| Incline (Decline) in Inventories |
-927,000.00 |
-1.18 M |
0.00 |
0.00 |
0.00 |
| Incline (Decline) in Accounts Payable |
-2.61 M |
919,000.00 |
418,921.00 |
2.35 M |
-935,597.00 |
| Incline (Decline) in Income Taxes Payable |
409,000.00 |
-6.84 M |
6.64 M |
195,949.00 |
444,900.00 |
| Incline (Decline) in Other Accruals |
17.93 M |
3.10 M |
2.76 M |
2.46 M |
1.58 M |
| Incline (Decline) in Other Assets or Liabilties |
-3.15 M |
513,000.00 |
-363,991.00 |
-367,757.00 |
-422,150.00 |
| Net Cash Flow/Operating Activities |
186.39 M |
115.46 M |
97.08 M |
33.79 M |
4.86 M |
| Additions to Other Assets |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Assets from Acquisitions |
349.69 M |
0.00 |
0.00 |
35.20 M |
14.50 M |
| Incline (Decline) in Inventories |
0.00 |
0.00 |
0.00 |
17.52 M |
25.40 M |
| Decrease in Investments |
0.00 |
0.00 |
1.00 M |
21.08 M |
23.50 M |
| Disposal of Fixed Assets |
4.01 M |
2.30 M |
2.65 M |
1.52 M |
419,658.00 |
| Other Uses - Investing |
12.47 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Other Sources - Investing |
3.43 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Cash Flow - Investing |
505.62 M |
123.86 M |
125.22 M |
75.32 M |
44.20 M |
| Proceeds from Stock Options |
784,000.00 |
107,000.00 |
6.79 M |
958,412.00 |
673,794.00 |
| Other Proceeds from Sale/Issues of Stock |
0.00 |
0.00 |
61.70 M |
111.01 M |
22.11 M |
| Com/Pfd Purchase, Retired, Converted, Redeemed |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Long Term Borrowings |
359.40 M |
0.00 |
0.00 |
0.00 |
0.00 |
| Incline or Decline in Short Term Borrowings |
0.00 |
0.00 |
0.00 |
41.35 M |
4.11 M |
| Reduction in Long Term Debt |
91.09 M |
0.00 |
18.86 M |
43.81 M |
4.05 M |
| Cash Dividends Paid Total |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Common Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Preferred Dividends (Cash) |
0.00 |
0.00 |
0.00 |
0.00 |
859,000.00 |
| Other Sources - Financing |
244,000.00 |
54,000.00 |
0.00 |
0.00 |
0.00 |
| Other Uses - Financing |
244,000.00 |
54,000.00 |
0.00 |
-123,263.00 |
-40,000.00 |
| Net Cash Flow - Financing |
269.34 M |
161,000.00 |
49.63 M |
109.39 M |
22.80 M |
| Effect of Exchange rate on Cash |
— |
— |
— |
— |
— |
| Changes in Cash and/or Liquid Items |
— |
— |
— |
— |
— |